Company Registration No. 04118485 (England and Wales)
WEST WALES AIRPORT LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
WEST WALES AIRPORT LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
WEST WALES AIRPORT LIMITED
BALANCE SHEET
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
3,884,868
3,674,504
Current assets
Stocks
5
14,964
16,739
Debtors
6
280,681
319,056
Cash at bank and in hand
441,722
604,723
737,367
940,518
Creditors: amounts falling due within one year
7
(276,693)
(586,122)
Net current assets
460,674
354,396
Total assets less current liabilities
4,345,542
4,028,900
Creditors: amounts falling due after more than one year
8
(332,688)
(341,931)
Provisions for liabilities
(125,142)
(158,269)
Net assets
3,887,712
3,528,700
Capital and reserves
Called up share capital
9
1
1
Profit and loss reserves
3,887,711
3,528,699
Total equity
3,887,712
3,528,700
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 5 September 2025 and are signed on its behalf by:
A I D S Barbosa
K R Brew
Director
Director
Company Registration No. 04118485
WEST WALES AIRPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 2 -
1
Accounting policies
Company information
West Wales Airport Limited is a private company limited by shares incorporated in England and Wales. The registered office is Granta Lodge, 71 Graham Road, Malvern, Worcestershire, WR14 2JS.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
The financial statements are prepared on a going concern basis. The basis of assessment is derived from forecasts prepared by the directors assuming that activities will continue in the the future as they have in the past, contracts are secured for a fixed term and overheads are relatively constant.
1.3
Turnover
Turnover represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the value of the consideration due. Where a contract has only been partially completed at the balance sheet date turnover represents the value of services provided to date based on the proportion of the total expected consideration at completion. Where payments are received from customers in advance of services provided, the amounts are recorded as deferred income and included as part of creditors due within one year.
Landing fees and ancilliary services represents sale of such services net of VAT. Turnover is recognised when the services are physically supplied to the customer.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
0% and 2% respectively, straight line
Leasehold property
10% straight line
Plant and machinery
25% and 10% straight line
Fixtures, fittings & office equipment
25% straight line
Motor vehicles
25% reducing balance
Asset under construction
No depreciation
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
WEST WALES AIRPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 3 -
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price. Cost comprises direct materials and, where applicable, those overheads that have been incurred in bringing the stocks to their present location and condition.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
WEST WALES AIRPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred taxation is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.14
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received. Capital based grants are released to income over the useful life of the asset financed by the same.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
17
16
WEST WALES AIRPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 5 -
4
Tangible fixed assets
Freehold land and buildings
Leasehold property
Plant and machinery
Fixtures, fittings & office equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 July 2024
3,654,530
559,554
1,362,249
39,331
40,124
5,655,788
Additions
411,900
1,311
7,715
420,926
Disposals
(14,699)
(777)
(17,474)
(32,950)
At 30 June 2025
4,066,430
560,865
1,355,265
38,554
22,650
6,043,764
Depreciation and impairment
At 1 July 2024
387,886
533,108
991,557
31,130
37,603
1,981,284
Depreciation charged in the year
58,371
16,988
128,113
3,145
539
207,156
Eliminated in respect of disposals
(13,137)
(117)
(16,290)
(29,544)
At 30 June 2025
446,257
550,096
1,106,533
34,158
21,852
2,158,896
Carrying amount
At 30 June 2025
3,620,173
10,769
248,732
4,396
798
3,884,868
At 30 June 2024
3,266,644
26,446
370,692
8,201
2,521
3,674,504
WEST WALES AIRPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 6 -
5
Stocks
2025
2024
£
£
Stocks
14,964
16,739
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
224,845
213,570
Corporation tax recoverable
23,625
Other debtors
32,211
105,486
280,681
319,056
7
Creditors: amounts falling due within one year
2025
2024
£
£
Amount due to parent undertaking
250,000
Trade creditors
3,438
59,481
Corporation tax
175,637
167,069
Other taxation and social security
75,897
81,570
Other creditors
3,767
4,618
Accruals and deferred income
17,954
23,384
276,693
586,122
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Government grants
332,688
341,931
In 2009 year the company received a property development grant from the Welsh Assembly Government for £600,000 to assist with the costs of constructing an extension to the runway at West Wales Airport. The grant has been split between the amount relating to the capitalised costs of building the runway extension, deemed to be £485,129, and the amount relating to uncapitalised related costs of legal and professional fees and bank charges incurred, amounting to £114,871. The capital element is to be deferred and released in line with the depreciation rate charged on the assets for which assistance was received of nil% on freehold land and 2% straight line on freehold buildings.
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
WEST WALES AIRPORT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
10
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
The senior statutory auditor was Mark Ashworth BA FCA.
The auditor was Kendall Wadley LLP.
11
Operating lease commitments
Lessee
The following commitments relate to the rental of buildings on the site. Lease terms run for periods varying from 3 to 6 years.
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2025
2024
£
£
Within one year
65,000
71,250
Between two and five years
75,833
140,833
140,833
212,083
12
Related party transactions
Transactions with related parties
The company paid consultancy fees of £40,483 (2024: £37,245) to Isle Enterprise Limited, a company under the control of Mr A Fellows. At the year end the balance due to the company was £nil (2024: £6,001).
The company paid in to pension fund of £4,397 (2024: £20,333) via CBRE as rental payments.
13
Directors' transactions
During year ended 30 June 2025, the company made advances of £184,391 (2024: £170,000) and received repayments of £254,391 (2024: £100,000). At the balance sheet date, the Director owed the company £nil (2024: £70,000). This loan is unsecured and repayable on demand. Interest is not being charged.
14
Parent company
The entity is a wholly owned subsidiary of The Mann Organisation Limited, a company incorporated in England & Wales.
On 2nd July 2025, the company was acquired by Tekever Limited, a company incorporated in England & Wales. The directors of Tekever Limited consider the ultimate controlling entity to be the company's parent, Tekever Holdings S.A., a company incorporated in Portugal. The registered office is: Rua das Minas2, Estrada da Foz do Arelho, Zona Industrial, Caldas da Rainha; Portugal.